[TWRREIT] YoY Annualized Quarter Result on 31-Mar-2012 [#1]

Stock
[TWRREIT] TOWER REITS
Announcement Date
19-Apr-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 28.63%
YoY- 16.83%
Quarter Report
Latest QR
Upcoming QR
TWRREIT's Result
TWRREIT's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 38,320 48,480 55,636 54,352 51,396 44,144 50,192 -4.39%
PBT 16,868 27,052 37,448 39,716 33,996 28,460 30,872 -9.57%
Tax 0 0 0 0 0 0 0 -
NP 16,868 27,052 37,448 39,716 33,996 28,460 30,872 -9.57%
-
NP to SH 16,868 27,052 37,448 39,716 33,996 28,460 30,872 -9.57%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 21,452 21,428 18,188 14,636 17,400 15,684 19,320 1.75%
-
Net Worth 529,033 504,671 504,034 465,849 464,022 453,427 447,475 2.82%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 529,033 504,671 504,034 465,849 464,022 453,427 447,475 2.82%
NOSH 279,586 280,622 280,299 280,480 280,495 280,118 280,654 -0.06%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 44.02% 55.80% 67.31% 73.07% 66.15% 64.47% 61.51% -
ROE 3.19% 5.36% 7.43% 8.53% 7.33% 6.28% 6.90% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 13.71 17.28 19.85 19.38 18.32 15.76 17.88 -4.32%
EPS 5.80 9.64 13.36 14.16 12.12 10.16 11.00 -10.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8922 1.7984 1.7982 1.6609 1.6543 1.6187 1.5944 2.89%
Adjusted Per Share Value based on latest NOSH - 280,480
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 7.81 9.88 11.33 11.07 10.47 8.99 10.23 -4.39%
EPS 3.44 5.51 7.63 8.09 6.93 5.80 6.29 -9.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0777 1.0281 1.0268 0.949 0.9453 0.9237 0.9116 2.82%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 1.30 1.40 1.49 1.38 1.18 1.20 0.95 -
P/RPS 9.48 8.10 7.51 7.12 6.44 7.61 5.31 10.13%
P/EPS 21.55 14.52 11.15 9.75 9.74 11.81 8.64 16.44%
EY 4.64 6.89 8.97 10.26 10.27 8.47 11.58 -14.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.78 0.83 0.83 0.71 0.74 0.60 2.35%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 20/04/15 29/04/14 24/04/13 19/04/12 25/04/11 19/05/10 22/05/09 -
Price 1.29 1.45 1.51 1.42 1.19 1.17 0.94 -
P/RPS 9.41 8.39 7.61 7.33 6.49 7.42 5.26 10.17%
P/EPS 21.38 15.04 11.30 10.03 9.82 11.52 8.55 16.49%
EY 4.68 6.65 8.85 9.97 10.18 8.68 11.70 -14.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.81 0.84 0.85 0.72 0.72 0.59 2.39%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment